| Vose Software

Industry: Mining and Natural Resources
Product: ModelRisk
Application: Quantifying geological and financial uncertainty in mineral exploration


A 3%-Chance-of-Profit Prospect Worth Drilling: Pricing Exploration Risk for a Copper-Gold Farm-In

Run a copper-gold exploration prospect 80,000 times and the median outcome is a $22M loss — the sunk cost of geophysics and drilling on a hole that finds nothing. The mean outcome is a $26M gain. Both numbers describe the same prospect, and the gap between them is the entire problem with valuing exploration on a point estimate: the project almost never lands anywhere near its average. Only 3% of trials end in the black, but those few carry a tail that runs out past $1.6 billion at the 99th percentile. A multinational explorer used Vose Software's ModelRisk to put exactly this distribution in front of its investment committee — and to show that a prospect with a 97% chance of losing money was still, in expectation, worth drilling.

![Risked NPV distribution of the exploration prospect](../../img/ModelRisk/Mining and Natural Resources/mineral-exploration/npv_distribution.png)

Why a point estimate fails here

A deterministic model takes a "most likely" grade, a "most likely" tonnage, a "most likely" metal price, multiplies them, and reports a single NPV. For a producing mine that is defensible. For an exploration prospect it is meaningless, because the outcome is not a value — it is a bimodal lottery: a thin spike of near-certain small losses (the dry holes) and a long, thin upper tail (the rare company-making discovery). The mean of that lottery, $26M, sits in a region of the NPV axis the project will essentially never occupy. No single number can represent it; only the distribution can.

The chart above makes the shape literal. On a log-frequency axis, the spike of failed prospects towers at the -$22M sunk-cost mark while the discovery tail decays slowly across the entire positive axis. This is the canonical fat-tailed, right-skewed profile of frontier exploration — and it is precisely the shape a single-point feasibility number erases.

Modeling the geology that has to exist first

Before there is any deposit to value, the prospect must clear three sequential technical gates. The model treats each as a Bernoulli trial calibrated to the company's regional hit-rate database:

  • Geophysics confirms a drill-worthy anomaly — P = 0.55.
  • First-pass drilling intersects mineralisation — P = 0.40.
  • Appraisal drilling proves an economic-grade resource — P = 0.35.

Multiplied through, the unconditional probability of a discovery is 7.7% — and a miss at any gate ends the project at the cumulative exploration spend already incurred ($22M: $3M geophysics, $9M first-pass drilling, $10M appraisal).

For the prospects that do survive, the resource is built bottom-up. Total ore volume is V = A × T × D — mineralised area A (Triangular), thickness T (LogNormal, right-skewed), and ore density D (Normal). Contained metal is M = V × G, where copper-equivalent grade G follows a Beta distribution (mean 0.9%) bounded on a realistic interval. The simulated discovered deposit averages 0.79 Mt of contained Cu-eq (P50 = 0.62 Mt, P90 = 1.54 Mt) — a wide spread that reflects how little is known from early drill spacing.

Incorporating metallurgical and economic uncertainty

A discovered tonne of metal is not a banked dollar. The model layers four further uncertain drivers onto each discovery:

  • Metallurgical recovery R — Beta, mean 86% (range ~70–95%), from test-work and analogues.
  • Operating cost — LogNormal, $/t of metal produced.
  • Capital cost — LogNormal, the plant-and-infrastructure build.
  • Metal price — LogNormal (σ = 0.22), discounted at 8% over a 12-year life, net of a 4% royalty.

The result is sobering even conditional on having found something: the discovered-deposit NPV averages $80M but has a P10 of -$1,382M and a P90 of +$1,988M, and 60% of discoveries are sub-economic — they get shelved, not built. Finding a deposit is necessary, not sufficient.

Stage-gate value: what each drill program buys

The power of the simulation is that it can re-cut the NPV distribution conditional on surviving to each stage gate — which is exactly the information a stage-gate investment decision needs.

![Stage-gate value — NPV distribution sharpens as drilling de-risks the prospect](../../img/ModelRisk/Mining and Natural Resources/mineral-exploration/stage_gate_cdf.png)

At grassroots, the prospect's risked NPV has a mean of $64M but a P90 still in the red at -$22M — nine times in ten you are looking at the sunk cost. Clear the geophysics gate and the mean rises to $195M with a P90 of $426M. Land a first-drill intersection and the curve transforms: mean $595M, P90 $2,005M. Each gate does not change the geology — it changes what you know, compressing the loss mass and fattening the upper tail. That repricing is the literal value of information, and it is invisible to any deterministic model.

What actually moves the value

![Tornado — drivers of discovered-deposit NPV](../../img/ModelRisk/Mining and Natural Resources/mineral-exploration/tornado.png)

Ranking the drivers of a discovered deposit's NPV, Cu-eq grade dominates with a ±$1,605M swing, followed closely by metal price (±$1,536M) and deposit tonnage/thickness (±$1,455M). Capex (±$1,056M) and operating cost (±$980M) follow, with metallurgical recovery (±$175M) the least influential. The ranking drove the budget: because grade and tonnage are the two largest and the two most reducible through drilling, the company funded an additional infill-drilling program rather than spending the same dollars on early metallurgical test-work — recovery simply was not where the uncertainty lived.

The decision: farm in and drill, or pass?

![Stage-gate decision — commit the drilling program or pass](../../img/ModelRisk/Mining and Natural Resources/mineral-exploration/stage_gate_decision.png)

Committing the full $22M program produces three terminal outcomes: a 3.0% chance of an economic discovery worth +$1,492M net of spend, a 4.7% chance of a discovery that proves sub-economic and is shelved at the -$22M sunk cost, and a 92.3% chance of no discovery at all. Probability-weighted, the drilling decision is worth +$24M against the $0 of walking away. The expected value is positive — but it is entirely carried by the 3% branch. This is the decision a point estimate cannot frame honestly: a 97%-chance-of-loss prospect that is still, in cold expectation, the right one to drill, provided the company has the balance-sheet and the portfolio to absorb the near-certain individual loss in pursuit of the rare outsized win.

What the model changed

  • The prospect was drilled. The investment committee approved the $22M program on the strength of the +$24M risked expected value — but sized the commitment as one bet in a portfolio of ten, explicitly because no single prospect's 3% upside should be funded as if it were a sure thing.
  • Drilling budget reallocated to grade and tonnage. The tornado moved roughly $2M of planned early-stage metallurgical test-work into additional infill drilling, attacking the two largest and most reducible value drivers.
  • A hard stage-gate kill rule was written. Because the model quantified the value of information at each gate, the team set explicit advance/abandon NPV thresholds at the geophysics and first-drill gates, ending the historical pattern of "drilling one more hole" on prospects the data had already condemned.
  • Portfolio framing replaced project framing. Management stopped asking "will this prospect pay?" (almost always no) and started asking "does this prospect raise the portfolio's expected value per dollar at risk?" — the only question a 3%-hit-rate business can sanely answer.

ModelRisk Functionality Used

  • Monte Carlo simulation across 80,000 trials, propagating geological, metallurgical and economic uncertainty into a single risked-NPV distribution.
  • Sequential Bernoulli stage gates (geophysics → drill → appraisal) producing the 7.7% unconditional discovery probability and the survival-conditioned NPV curves.
  • Distribution fitting — Triangular, LogNormal, Normal and Beta families chosen to match drill-core, density and assay data and bounded where physical limits demand (grade and recovery on [0, 1]).
  • Tornado sensitivity analysis ranking grade, price and tonnage as the dominant value drivers and directing the drilling budget.
  • Decision-tree / expected-value analysis comparing the +$24M risked value of drilling against the $0 of passing, with the full probability decomposition behind it.
  • Graphical outputs (fat-tailed histogram, stage-gate CDF, tornado, decision tree) built to communicate a 97%-loss, positive-expected-value prospect to a non-technical investment committee.

A producing mine can be valued with a number. An exploration prospect cannot — its honest valuation is a distribution in which the most likely outcome is a loss and the expected outcome is a profit, and the only tool that holds both truths at once is Monte Carlo simulation.